[DOMINAN] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -6.83%
YoY- 9.39%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 337,446 340,428 309,771 308,794 302,380 306,128 308,912 6.06%
PBT 19,292 22,512 19,076 18,656 20,034 21,600 16,149 12.57%
Tax -4,782 -5,372 -4,789 -4,718 -5,024 -4,832 -4,371 6.16%
NP 14,510 17,140 14,287 13,937 15,010 16,768 11,778 14.90%
-
NP to SH 14,358 16,992 14,043 13,672 14,674 16,460 11,638 15.01%
-
Tax Rate 24.79% 23.86% 25.10% 25.29% 25.08% 22.37% 27.07% -
Total Cost 322,936 323,288 295,484 294,857 287,370 289,360 297,134 5.70%
-
Net Worth 126,178 126,446 127,781 111,281 109,323 108,626 111,338 8.69%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 4,968 4,968 4,962 4,959 4,957 4,957 1,860 92.39%
Div Payout % 34.60% 29.24% 35.34% 36.28% 33.78% 30.12% 15.99% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 126,178 126,446 127,781 111,281 109,323 108,626 111,338 8.69%
NOSH 124,204 124,210 124,059 123,990 123,935 123,945 124,053 0.08%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.30% 5.03% 4.61% 4.51% 4.96% 5.48% 3.81% -
ROE 11.38% 13.44% 10.99% 12.29% 13.42% 15.15% 10.45% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 271.69 274.07 249.70 249.05 243.98 246.99 249.01 5.97%
EPS 11.56 13.68 11.32 11.03 11.84 13.28 9.39 14.85%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 1.50 92.18%
NAPS 1.0159 1.018 1.03 0.8975 0.8821 0.8764 0.8975 8.60%
Adjusted Per Share Value based on latest NOSH - 124,127
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 204.22 206.02 187.47 186.88 182.99 185.26 186.95 6.06%
EPS 8.69 10.28 8.50 8.27 8.88 9.96 7.04 15.05%
DPS 3.01 3.01 3.00 3.00 3.00 3.00 1.13 92.04%
NAPS 0.7636 0.7652 0.7733 0.6735 0.6616 0.6574 0.6738 8.69%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.64 0.64 0.64 0.51 0.53 0.46 0.36 -
P/RPS 0.24 0.23 0.26 0.20 0.22 0.19 0.14 43.19%
P/EPS 5.54 4.68 5.65 4.63 4.48 3.46 3.84 27.65%
EY 18.06 21.38 17.69 21.62 22.34 28.87 26.06 -21.67%
DY 6.25 6.25 6.25 7.84 7.55 8.70 4.17 30.93%
P/NAPS 0.63 0.63 0.62 0.57 0.60 0.52 0.40 35.33%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 27/08/10 27/05/10 25/02/10 26/11/09 26/08/09 28/05/09 -
Price 0.75 0.62 0.59 0.68 0.54 0.51 0.35 -
P/RPS 0.28 0.23 0.24 0.27 0.22 0.21 0.14 58.67%
P/EPS 6.49 4.53 5.21 6.17 4.56 3.84 3.73 44.61%
EY 15.41 22.06 19.19 16.22 21.93 26.04 26.80 -30.82%
DY 5.33 6.45 6.78 5.88 7.41 7.84 4.29 15.55%
P/NAPS 0.74 0.61 0.57 0.76 0.61 0.58 0.39 53.20%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment